1 Strathgowan Avenue 513, Toronto C04

$1,545,000
1 Strathgowan Avenue 513

$1,545,000

New
7d
Condo ApartmentApartment

1 Strathgowan Avenue 513, Toronto C04

Total Monthly Obligation $7,758

HausQ Valuation Report
Beds
2
Baths
3
Park
1
Sqft
1000-1199
DOM
7d
Score
14
Yield
2.9%
Cash on Cash
-13.1%
Cap Rate
1.8%
5Y IRR
5.4%
10Y IRR
6.7%
Property Type-Condo Apartment
MLS® Number-C14089374
Beds-2
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Maintenance-$1,325.84/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Fan Coil (Gas)
Brokerage-CHESTNUT PARK REAL ESTATE LIMITED
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stone, Concrete
Possession-30 - 60 Days / TBA
Neighbourhood-Lawrence Park South
Title-Residential Condo & Other

No agent assigned

* Welcome To The Highly Coveted Winslow, A Luxury Boutique Building In Lawrence Park * This Beautifully Appointed 1,163 Square Foot Suite Offers Open Concept Living Space & A South Balcony With City Views * Custom Eat-in Kitchen With Top-Of-The-Line Miele Appliances * Expansive Windows For Incredible Light * Fabulous Split Bedroom Layout * Spacious Primary Bedroom With Spa-Like 5 Pc Ensuite & Walk-in Closet * Quality Finishes - Move In & Enjoy * Gas BBQ Hookup On Balcony * One Parking Space Included * Steps To Yonge Street Shopping & Restaurants * High-end Building Offers 24/7 Concierge, Party Room, Guest Suite, Gym, Pet Wash * Pet Friendly Building Allows For Two Non-Aggressive Animals Not Exceeding 25" From Floor To Shoulder Blades *

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,236,000
Land Transfer Taxes$27,375
Legal Fees (Est.)
$
Total cash required for closing$337,875

Total Monthly Obligation

$7,758/mo
Mortgage $6,232
Monthly Loss $6,118
Principal$1,640
Interest$4,592
Condo Fees$1,326
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-15.8%0
5-Year IRR
3.3%7
10-Year IRR
5.5%
Returns Index
4.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$45,192/yr
NOI
$22,363/yr
Net Cash Flow
-$4,369/mo
Cash Margin
-116.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.302
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.4/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1 Strathgowan Avenue 513

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.